For saleSingle family
$374,999
10857 Hollywood Blvd NW
Coon Rapids MN 55433
4 beds, 2 baths, 2,128 sqft
10857 Hollywood Blvd NW is a 4 beds, 2 baths, 2,128 sqft single family home for sale at $374,999 in Coon Rapids MN 55433. At 20% down it rents for an estimated $2,400/mo and returns -$277/mo a month at a 5.8% cap rate.
The deal math
Modelled at 20% down on a 30-year loan at current market rates, before management, vacancy and maintenance reserves.
- Estimated rent
- $2,400/mo
- Monthly cash flow
- -$277/mo
- Cap rate
- 5.8%
- Cash-on-cash
- -4.4%
- Max offer
- $283,500
Offer ≤ $283,500 (24% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading